[AEON] QoQ Cumulative Quarter Result on 31-Aug-2001 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
31-Aug-2001 [#2]
Profit Trend
QoQ- 195.07%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 288,856 1,200,637 815,522 521,466 242,014 990,006 645,020 -41.49%
PBT 11,432 80,327 37,377 21,452 7,752 69,390 28,362 -45.46%
Tax -4,665 -26,338 -14,161 -8,401 -3,329 -23,353 -10,659 -42.38%
NP 6,767 53,989 23,216 13,051 4,423 46,037 17,703 -47.36%
-
NP to SH 6,767 53,989 23,216 13,051 4,423 46,037 17,703 -47.36%
-
Tax Rate 40.81% 32.79% 37.89% 39.16% 42.94% 33.65% 37.58% -
Total Cost 282,089 1,146,648 792,306 508,415 237,591 943,969 627,317 -41.33%
-
Net Worth 434,457 427,314 396,584 386,176 378,236 287,984 278,474 34.55%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div - 17,548 - - - - - -
Div Payout % - 32.50% - - - - - -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 434,457 427,314 396,584 386,176 378,236 287,984 278,474 34.55%
NOSH 87,769 87,744 87,739 87,767 87,757 67,602 58,502 31.08%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 2.34% 4.50% 2.85% 2.50% 1.83% 4.65% 2.74% -
ROE 1.56% 12.63% 5.85% 3.38% 1.17% 15.99% 6.36% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 329.11 1,368.34 929.48 594.15 275.77 1,464.46 1,102.54 -55.36%
EPS 7.71 61.53 26.46 14.87 5.04 68.10 30.26 -59.84%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 4.87 4.52 4.40 4.31 4.26 4.76 2.64%
Adjusted Per Share Value based on latest NOSH - 87,772
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 20.57 85.52 58.09 37.14 17.24 70.51 45.94 -41.50%
EPS 0.48 3.85 1.65 0.93 0.32 3.28 1.26 -47.47%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3094 0.3044 0.2825 0.2751 0.2694 0.2051 0.1983 34.56%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 1.76 1.29 1.14 1.15 0.96 1.01 1.74 -
P/RPS 0.53 0.09 0.12 0.19 0.35 0.07 0.16 122.37%
P/EPS 22.83 2.10 4.31 7.73 19.05 1.48 5.75 150.95%
EY 4.38 47.70 23.21 12.93 5.25 67.43 17.39 -60.15%
DY 0.00 15.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.25 0.26 0.22 0.24 0.37 -1.81%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 -
Price 1.67 1.55 1.20 1.11 1.05 0.98 1.04 -
P/RPS 0.51 0.11 0.13 0.19 0.38 0.07 0.09 218.18%
P/EPS 21.66 2.52 4.54 7.46 20.83 1.44 3.44 241.36%
EY 4.62 39.70 22.05 13.40 4.80 69.49 29.10 -70.71%
DY 0.00 12.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.27 0.25 0.24 0.23 0.22 33.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment